[BJFOOD] QoQ TTM Result on 31-Oct-2013 [#2]

Stock
[BJFOOD] BERJAYA FOOD BERHAD
Announcement Date
05-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 2.64%
YoY- 73.39%
Quarter Report
Latest QR
Upcoming QR
BJFOOD's Result
BJFOOD's Financial Summary
View:
Show?
TTM Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 151,299 148,193 146,987 143,852 133,705 121,915 110,707 23.22%
PBT 25,097 25,022 26,506 26,692 25,613 22,429 19,432 18.65%
Tax -4,216 -4,340 -5,176 -5,620 -4,772 -4,464 -3,758 7.99%
NP 20,881 20,682 21,330 21,072 20,841 17,965 15,674 21.13%
-
NP to SH 23,798 23,017 22,708 22,551 21,972 19,007 16,606 27.19%
-
Tax Rate 16.80% 17.34% 19.53% 21.05% 18.63% 19.90% 19.34% -
Total Cost 130,418 127,511 125,657 122,780 112,864 103,950 95,033 23.56%
-
Net Worth 166,651 161,534 154,911 150,308 144,246 142,511 137,522 13.70%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 11,283 11,283 9,822 9,822 8,530 8,530 6,893 39.01%
Div Payout % 47.41% 49.02% 43.26% 43.56% 38.82% 44.88% 41.51% -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 166,651 161,534 154,911 150,308 144,246 142,511 137,522 13.70%
NOSH 275,321 266,515 265,032 264,023 262,361 260,104 259,868 3.93%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 13.80% 13.96% 14.51% 14.65% 15.59% 14.74% 14.16% -
ROE 14.28% 14.25% 14.66% 15.00% 15.23% 13.34% 12.08% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 54.95 55.60 55.46 54.48 50.96 46.87 42.60 18.55%
EPS 8.64 8.64 8.57 8.54 8.37 7.31 6.39 22.34%
DPS 4.10 4.25 3.75 3.75 3.25 3.28 2.65 33.87%
NAPS 0.6053 0.6061 0.5845 0.5693 0.5498 0.5479 0.5292 9.39%
Adjusted Per Share Value based on latest NOSH - 264,023
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 7.77 7.61 7.55 7.39 6.87 6.26 5.68 23.30%
EPS 1.22 1.18 1.17 1.16 1.13 0.98 0.85 27.32%
DPS 0.58 0.58 0.50 0.50 0.44 0.44 0.35 40.16%
NAPS 0.0856 0.0829 0.0795 0.0772 0.0741 0.0732 0.0706 13.74%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 2.72 1.50 1.48 1.65 1.77 1.35 1.20 -
P/RPS 4.95 2.70 2.67 3.03 3.47 2.88 2.82 45.66%
P/EPS 31.47 17.37 17.27 19.32 21.14 18.47 18.78 41.21%
EY 3.18 5.76 5.79 5.18 4.73 5.41 5.33 -29.19%
DY 1.51 2.83 2.53 2.27 1.84 2.43 2.21 -22.47%
P/NAPS 4.49 2.47 2.53 2.90 3.22 2.46 2.27 57.76%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 15/09/14 16/06/14 07/03/14 05/12/13 18/09/13 13/06/13 08/03/13 -
Price 3.06 1.49 1.50 1.62 1.68 1.73 1.23 -
P/RPS 5.57 2.68 2.70 2.97 3.30 3.69 2.89 55.05%
P/EPS 35.40 17.25 17.51 18.97 20.06 23.67 19.25 50.26%
EY 2.82 5.80 5.71 5.27 4.98 4.22 5.20 -33.57%
DY 1.34 2.85 2.50 2.31 1.94 1.90 2.16 -27.32%
P/NAPS 5.06 2.46 2.57 2.85 3.06 3.16 2.32 68.42%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment